ANNEX B DETAILED BREAKDOWN OF SALARY COSTS FOR THE ACCOMMODATION CENTRES PROJECT

 

 

2001-02

 

2002-03

 

2003-04

 

2004-05

 

2005-06

 

 

Staff

Grade

Annual salary equiv £

Period worked (mths)

Actual cost £

Annual salary equiv £

Period worked (mths)

Actual cost £

Annual salary equiv £

Period worked (mths)

Actual cost £

Annual salary equiv £

Period worked (mths)

Actual cost £

Annual salary equiv £

Period worked (mths)

Actual cost £

Total £

Project manager

G6

51,775

5

21,573

53,846

12

53,846

56,000

12

56,000

57,960

12

57,960

59,989

3

14,997

204,376

Personal Secretary

PS

13,868

0

0

14,423

11

13,221

15,000

12

15,000

15,525

12

15,525

16,068

3

4,017

47,763

Deputy Project Manager

G7

49,001

0

0

50,962

12

50,962

53,000

12

53,000

54,855

9

41,141

56,775

0

0

145,103

Procurement Manager

G7

49,001

0

0

50,962

12

50,962

53,000

12

53,000

54,855

12

54,855

56,775

3

14,194

173,010

Communications Manager

SEO

41,605

0

0

43,269

3

10,817

45,000

12

45,000

46,575

12

46,575

48,205

3

12,051

114,444

Project Support

HEO

20,618

0

0

21,442

9

16,082

22,300

12

22,300

23,081

12

23,081

23,888

3

5,972

67,434

Procurement Advisor

Agency staff

175,000

2

29,167

182,000

12

182,000

189,280

12

189,280

194,958

6

97,479

200,807

0

0

497.926

Financial Advisor

Agency staff

175,000

1

14,583

182,000

12

182,000

189,280

12

189,280

194,958

12

194,958

200,807

2

33,468

614,290

 

Total (£)

 

 

65,323

 

 

559,889

 

 

622,860

 

 

531,574

 

 

84,699

1,864,346